XSHE002066
Market cap325mUSD
Dec 31, Last price
11.33CNY
1D
-0.68%
1Q
6.96%
Jan 2017
-45.68%
IPO
124.56%
Name
Ruitai Materials Technology Co Ltd
Chart & Performance
Profile
Ruitai Materials Technology Co., Ltd. engages in the research, production, sale, and service of refractories in China. The company provides fused cast, basic, alumina-silica, silica, and unshaped refractories, as well as polybasic alloyed casting balls and bars, and low chromium alloyed castings balls, bars, and capsules balls. It serves glass, cement, steel and iron, nonferrous, electrical, petrochemical, and other industries. The company also exports its products. Ruitai Materials Technology Co., Ltd. was founded in 2001 and is headquartered in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 4,628,501 -3.95% | 4,818,996 6.19% | |||||||
Cost of revenue | 4,333,604 | 4,379,831 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 294,897 | 439,165 | |||||||
NOPBT Margin | 6.37% | 9.11% | |||||||
Operating Taxes | 19,918 | 16,403 | |||||||
Tax Rate | 6.75% | 3.74% | |||||||
NOPAT | 274,979 | 422,761 | |||||||
Net income | 72,804 -53.81% | 157,617 22.20% | |||||||
Dividends | (60,587) | ||||||||
Dividend yield | 2.36% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,323,811 | 872,569 | |||||||
Long-term debt | 497,395 | 385,600 | |||||||
Deferred revenue | 37,299 | 53,521 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | 1,465,808 | 883,779 | |||||||
Cash flow | |||||||||
Cash from operating activities | 185,460 | 286,883 | |||||||
CAPEX | (85,743) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | (93,744) | ||||||||
FCF | (568,823) | 584,989 | |||||||
Balance | |||||||||
Cash | 344,512 | 370,830 | |||||||
Long term investments | 10,887 | 3,560 | |||||||
Excess cash | 123,974 | 133,440 | |||||||
Stockholders' equity | 1,225,185 | 1,019,898 | |||||||
Invested Capital | 3,181,654 | 2,349,394 | |||||||
ROIC | 9.94% | 17.45% | |||||||
ROCE | 8.90% | 17.65% | |||||||
EV | |||||||||
Common stock shares outstanding | 231,000 | 231,000 | |||||||
Price | 11.11 -0.45% | 11.16 0.72% | |||||||
Market cap | 2,566,410 -0.45% | 2,577,960 0.72% | |||||||
EV | 4,800,113 | 4,045,130 | |||||||
EBITDA | 387,052 | 528,385 | |||||||
EV/EBITDA | 12.40 | 7.66 | |||||||
Interest | 54,099 | 56,037 | |||||||
Interest/NOPBT | 18.34% | 12.76% |